[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.16%
YoY- -89.32%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 106,008 105,148 143,463 153,580 145,348 118,616 98,529 5.01%
PBT -1,286 -2,816 8,817 10,781 10,098 6,604 33,453 -
Tax -700 -868 -3,308 -3,442 -3,696 -2,644 -1,948 -49.55%
NP -1,986 -3,684 5,509 7,338 6,402 3,960 31,505 -
-
NP to SH -1,578 -2,176 3,091 4,200 3,040 2,004 30,239 -
-
Tax Rate - - 37.52% 31.93% 36.60% 40.04% 5.82% -
Total Cost 107,994 108,832 137,954 146,241 138,946 114,656 67,024 37.56%
-
Net Worth 118,350 136,000 127,285 121,153 116,923 100,199 82,829 26.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 118,350 136,000 127,285 121,153 116,923 100,199 82,829 26.94%
NOSH 1,315,000 1,360,000 1,272,857 1,211,538 1,169,230 1,001,999 1,088,012 13.50%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.87% -3.50% 3.84% 4.78% 4.40% 3.34% 31.98% -
ROE -1.33% -1.60% 2.43% 3.47% 2.60% 2.00% 36.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.06 7.73 11.27 12.68 12.43 11.84 13.08 -27.65%
EPS -0.12 -0.16 0.24 0.35 0.26 0.20 4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.10 0.10 0.11 -12.55%
Adjusted Per Share Value based on latest NOSH - 1,253,846
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.64 3.61 4.92 5.27 4.98 4.07 3.38 5.07%
EPS -0.05 -0.07 0.11 0.14 0.10 0.07 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.0466 0.0436 0.0415 0.0401 0.0344 0.0284 26.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.10 0.10 0.085 0.095 0.12 0.10 0.10 -
P/RPS 1.24 1.29 0.75 0.75 0.97 0.84 0.76 38.71%
P/EPS -83.33 -62.50 35.00 27.40 46.15 50.00 2.49 -
EY -1.20 -1.60 2.86 3.65 2.17 2.00 40.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 0.85 0.95 1.20 1.00 0.91 14.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.12 0.105 0.13 0.09 0.095 0.215 0.115 -
P/RPS 1.49 1.36 1.15 0.71 0.76 1.82 0.88 42.19%
P/EPS -100.00 -65.63 53.53 25.96 36.54 107.50 2.86 -
EY -1.00 -1.52 1.87 3.85 2.74 0.93 34.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.05 1.30 0.90 0.95 2.15 1.05 17.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment